(expand)Fixed Assets
5,459,941 GBP2020-12-31
22,075,282 GBP2019-12-31
Total Inventories
723,806 GBP2020-12-31
647,258 GBP2019-12-31
Debtors
Current
1,565,733 GBP2020-12-31
1,331,360 GBP2019-12-31
Cash at bank and in hand
915,054 GBP2020-12-31
441,936 GBP2019-12-31
Current Assets
3,204,593 GBP2020-12-31
2,420,554 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-3,565,678 GBP2020-12-31
-4,696,362 GBP2019-12-31
Net Current Assets/Liabilities
-361,085 GBP2020-12-31
-2,275,808 GBP2019-12-31
Total Assets Less Current Liabilities
5,098,856 GBP2020-12-31
19,799,474 GBP2019-12-31
Creditors
Non-current, Amounts falling due after one year
-1,203,187 GBP2020-12-31
-5,254,446 GBP2019-12-31
Net Assets/Liabilities
2,525,734 GBP2020-12-31
13,383,350 GBP2019-12-31
Equity
Called up share capital
100 GBP2020-12-31
100 GBP2019-12-31
100 GBP2019-01-01
Other miscellaneous reserve
28,000 GBP2020-12-31
Retained earnings (accumulated losses)
2,497,634 GBP2020-12-31
13,383,250 GBP2019-12-31
12,988,384 GBP2019-01-01
Equity
2,525,734 GBP2020-12-31
13,383,350 GBP2019-12-31
12,988,484 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
999,746 GBP2020-01-01 ~ 2020-12-31
614,866 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
999,746 GBP2020-01-01 ~ 2020-12-31
614,866 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
999,746 GBP2020-01-01 ~ 2020-12-31
614,866 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-11,885,362 GBP2020-01-01 ~ 2020-12-31
-220,000 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-11,885,362 GBP2020-01-01 ~ 2020-12-31
-220,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-11,885,362 GBP2020-01-01 ~ 2020-12-31
-220,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-11,857,362 GBP2020-01-01 ~ 2020-12-31
-220,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
881,396 GBP2020-01-01 ~ 2020-12-31
1,028,772 GBP2019-01-01 ~ 2019-12-31
Cash and Cash Equivalents
915,054 GBP2020-12-31
441,936 GBP2019-12-31
283,763 GBP2019-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152020-01-01 ~ 2020-12-31
Motor vehicles
252020-01-01 ~ 2020-12-31
Furniture and fittings
202020-01-01 ~ 2020-12-31
Computers
252020-01-01 ~ 2020-12-31
Audit Fees/Expenses
44,000 GBP2020-01-01 ~ 2020-12-31
42,000 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
15,337,912 GBP2020-01-01 ~ 2020-12-31
14,147,452 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
1,228,539 GBP2020-01-01 ~ 2020-12-31
1,157,906 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
16,805,277 GBP2020-01-01 ~ 2020-12-31
15,520,854 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
566,488 GBP2020-01-01 ~ 2020-12-31
212,282 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,226 GBP2020-01-01 ~ 2020-12-31
-5,583 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
279,481 GBP2020-01-01 ~ 2020-12-31
207,587 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
11,885,362 GBP2020-01-01 ~ 2020-12-31
220,000 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Goodwill
11,212,132 GBP2020-12-31
11,077,264 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
9,473,841 GBP2020-12-31
8,785,430 GBP2019-12-31
Intangible Assets
Goodwill
1,738,291 GBP2020-12-31
2,291,834 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Buildings
17,312,928 GBP2019-12-31
Plant and equipment
47,637 GBP2020-12-31
47,637 GBP2019-12-31
Motor vehicles
35,051 GBP2020-12-31
49,757 GBP2019-12-31
Furniture and fittings
2,485,262 GBP2020-12-31
2,035,075 GBP2019-12-31
Other
2,020,776 GBP2020-12-31
1,956,785 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
10,016,113 GBP2020-12-31
24,233,901 GBP2019-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-14,706 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals
-14,829,271 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
42,379 GBP2019-12-31
Motor vehicles
37,849 GBP2019-12-31
Furniture and fittings
1,264,845 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,599,819 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
953 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Owned/Freehold
7,865 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings, Owned/Freehold
298,832 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
891,319 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-14,706 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,196,675 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
43,332 GBP2020-12-31
Motor vehicles
31,008 GBP2020-12-31
Furniture and fittings
1,810,298 GBP2020-12-31
Other
1,217,351 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,294,463 GBP2020-12-31
Property, Plant & Equipment
Plant and equipment
4,305 GBP2020-12-31
5,258 GBP2019-12-31
Motor vehicles
4,043 GBP2020-12-31
11,908 GBP2019-12-31
Furniture and fittings
674,964 GBP2020-12-31
770,229 GBP2019-12-31
Other
803,425 GBP2020-12-31
676,376 GBP2019-12-31
Buildings
14,672,771 GBP2019-12-31
Finished Goods/Goods for Resale
723,806 GBP2020-12-31
647,258 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
672,766 GBP2020-12-31
506,009 GBP2019-12-31
Other Debtors
Current
314,002 GBP2020-12-31
122,193 GBP2019-12-31
Prepayments/Accrued Income
Current
578,965 GBP2020-12-31
696,488 GBP2019-12-31
Bank Borrowings
Current
183,600 GBP2020-12-31
2,016,785 GBP2019-12-31
Trade Creditors/Trade Payables
Current
1,439,574 GBP2020-12-31
1,233,359 GBP2019-12-31
Amounts owed to group undertakings
Current
51,314 GBP2020-12-31
Corporation Tax Payable
Current
46,968 GBP2020-12-31
309,020 GBP2019-12-31
Taxation/Social Security Payable
Current
1,317,607 GBP2020-12-31
937,531 GBP2019-12-31
Other Creditors
Current
112,380 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
164,326 GBP2020-12-31
87,287 GBP2019-12-31
Creditors
Current
3,565,678 GBP2020-12-31
4,696,362 GBP2019-12-31
Bank Borrowings
Non-current
1,203,187 GBP2020-12-31
5,254,446 GBP2019-12-31
Creditors
Non-current
1,203,187 GBP2020-12-31
5,254,446 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
183,600 GBP2020-12-31
2,016,785 GBP2019-12-31
Total Borrowings
Current, Amounts falling due within one year
183,600 GBP2020-12-31
2,016,785 GBP2019-12-31
Bank Borrowings
Non-current, Between one and two years
183,600 GBP2020-12-31
862,856 GBP2019-12-31
Non-current, Between two and five year
1,019,587 GBP2020-12-31
4,391,590 GBP2019-12-31
Total Borrowings
1,386,787 GBP2020-12-31
7,271,231 GBP2019-12-31
Net Deferred Tax Liability/Asset
-1,369,935 GBP2020-12-31
-1,161,678 GBP2019-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-208,257 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,465,845 GBP2020-12-31
-1,265,302 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99 shares2020-12-31
99 shares2019-12-31
Par Value of Share
Class 1 ordinary share
0.502020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
99 shares2020-12-31
99 shares2019-12-31
Par Value of Share
Class 2 ordinary share
0.502020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2020-12-31
1 shares2019-12-31
Par Value of Share
Class 3 ordinary share
0.502020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2020-12-31
1 shares2019-12-31
Par Value of Share
Class 4 ordinary share
0.502020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,495,162 GBP2020-12-31
640,359 GBP2019-12-31
Between one and five year
5,502,594 GBP2020-12-31
2,078,725 GBP2019-12-31
More than five year
5,902,655 GBP2020-12-31
1,995,414 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,900,411 GBP2020-12-31
4,714,498 GBP2019-12-31